equity real estate (rushworth) ltd
equity real estate (rushworth) ltd Company Information
Company Number
10214025
Next Accounts
Sep 2025
Industry
Other business support service activities n.e.c.
Shareholders
hmaf holdings ltd
Group Structure
View All
Contact
Registered Address
7 poplar road, denham, uxbridge, UB9 4AN
Website
-equity real estate (rushworth) ltd Estimated Valuation
Pomanda estimates the enterprise value of EQUITY REAL ESTATE (RUSHWORTH) LTD at £466.3k based on a Turnover of £1.2m and 0.4x industry multiple (adjusted for size and gross margin).
equity real estate (rushworth) ltd Estimated Valuation
Pomanda estimates the enterprise value of EQUITY REAL ESTATE (RUSHWORTH) LTD at £0 based on an EBITDA of £-900 and a 2.84x industry multiple (adjusted for size and gross margin).
equity real estate (rushworth) ltd Estimated Valuation
Pomanda estimates the enterprise value of EQUITY REAL ESTATE (RUSHWORTH) LTD at £0 based on Net Assets of £-20.5k and 2.37x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Equity Real Estate (rushworth) Ltd Overview
Equity Real Estate (rushworth) Ltd is a live company located in uxbridge, UB9 4AN with a Companies House number of 10214025. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in June 2016, it's largest shareholder is hmaf holdings ltd with a 100% stake. Equity Real Estate (rushworth) Ltd is a young, small sized company, Pomanda has estimated its turnover at £1.2m with low growth in recent years.
Upgrade for unlimited company reports & a free credit check
Equity Real Estate (rushworth) Ltd Health Check
Pomanda's financial health check has awarded Equity Real Estate (Rushworth) Ltd a 2 rating. We use a traffic light system to show it exceeds the industry average on 2 measures and has 7 areas for improvement. Company Health Check FAQs
2 Strong
1 Regular
7 Weak
Size
annual sales of £1.2m, make it smaller than the average company (£4.8m)
- Equity Real Estate (rushworth) Ltd
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 0%, show it is growing at a slower rate (6.7%)
- Equity Real Estate (rushworth) Ltd
6.7% - Industry AVG
Production
with a gross margin of 16.9%, this company has a higher cost of product (38.2%)
- Equity Real Estate (rushworth) Ltd
38.2% - Industry AVG
Profitability
an operating margin of -0.1% make it less profitable than the average company (5.7%)
- Equity Real Estate (rushworth) Ltd
5.7% - Industry AVG
Employees
with 1 employees, this is below the industry average (27)
1 - Equity Real Estate (rushworth) Ltd
27 - Industry AVG
Pay Structure
on an average salary of £54k, the company has an equivalent pay structure (£54k)
- Equity Real Estate (rushworth) Ltd
£54k - Industry AVG
Efficiency
resulting in sales per employee of £1.2m, this is more efficient (£171.5k)
- Equity Real Estate (rushworth) Ltd
£171.5k - Industry AVG
Debtor Days
There is insufficient data available for this Key Performance Indicator!
- Equity Real Estate (rushworth) Ltd
- - Industry AVG
Creditor Days
its suppliers are paid after 263 days, this is slower than average (32 days)
- Equity Real Estate (rushworth) Ltd
32 days - Industry AVG
Stock Days
it holds stock equivalent to 255 days, this is more than average (33 days)
- Equity Real Estate (rushworth) Ltd
33 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Equity Real Estate (rushworth) Ltd
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 103%, this is a higher level of debt than the average (62.4%)
103% - Equity Real Estate (rushworth) Ltd
62.4% - Industry AVG
EQUITY REAL ESTATE (RUSHWORTH) LTD financials
Equity Real Estate (Rushworth) Ltd's latest turnover from December 2023 is estimated at £1.2 million and the company has net assets of -£20.5 thousand. According to their latest financial statements, Equity Real Estate (Rushworth) Ltd has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source: Companies House, Pomanda Estimates
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Turnover | ||||||||
| Other Income Or Grants | ||||||||
| Cost Of Sales | ||||||||
| Gross Profit | ||||||||
| Admin Expenses | ||||||||
| Operating Profit | ||||||||
| Interest Payable | ||||||||
| Interest Receivable | ||||||||
| Pre-Tax Profit | ||||||||
| Tax | ||||||||
| Profit After Tax | ||||||||
| Dividends Paid | ||||||||
| Retained Profit | ||||||||
| Employee Costs | ||||||||
| Number Of Employees | 1 | 1 | 1 | 1 | 1 | 1 | ||
| EBITDA* |
* Earnings Before Interest, Tax, Depreciation and Amortisation
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Tangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debtors (Due After 1 year) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock & work in progress | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 635,000 | 0 |
| Trade Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Misc Debtors | 0 | 0 | 0 | 0 | 0 | 0 | 46,000 | 100 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 |
| misc current assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total current assets | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 681,011 | 100 |
| total assets | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 681,011 | 100 |
| Bank overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bank loan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Creditors | 699,507 | 698,607 | 697,707 | 696,807 | 695,907 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other short term finances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other current liabilities | 0 | 0 | 0 | 0 | 0 | 695,007 | 693,982 | 0 |
| total current liabilities | 699,507 | 698,607 | 697,707 | 696,807 | 695,907 | 695,007 | 693,982 | 0 |
| loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| hp & lease commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total liabilities | 699,507 | 698,607 | 697,707 | 696,807 | 695,907 | 695,007 | 693,982 | 0 |
| net assets | -20,507 | -19,607 | -18,707 | -17,807 | -16,907 | -16,007 | -12,971 | 100 |
| total shareholders funds | -20,507 | -19,607 | -18,707 | -17,807 | -16,907 | -16,007 | -12,971 | 100 |
| Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 | Dec 2016 | |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Operating Profit | ||||||||
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Amortisation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | ||||||||
| Stock | 0 | 0 | 0 | 0 | 0 | 44,000 | 635,000 | 0 |
| Debtors | 0 | 0 | 0 | 0 | 0 | -46,000 | 45,900 | 100 |
| Creditors | 900 | 900 | 900 | 900 | 695,907 | 0 | 0 | 0 |
| Accruals and Deferred Income | 0 | 0 | 0 | 0 | -695,007 | 1,025 | 693,982 | 0 |
| Deferred Taxes & Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash flow from operations | ||||||||
| Investing Activities | ||||||||
| capital expenditure | ||||||||
| Change in Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| cash flow from investments | ||||||||
| Financing Activities | ||||||||
| Bank loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Group/Directors Accounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Short Term Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long term loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Hire Purchase and Lease Commitments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| other long term liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| share issue | ||||||||
| interest | ||||||||
| cash flow from financing | ||||||||
| cash and cash equivalents | ||||||||
| cash | 0 | 0 | 0 | 0 | 0 | -11 | 11 | 0 |
| overdraft | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| change in cash | 0 | 0 | 0 | 0 | 0 | -11 | 11 | 0 |
equity real estate (rushworth) ltd Credit Report and Business Information
Equity Real Estate (rushworth) Ltd Competitor Analysis
Perform a competitor analysis for equity real estate (rushworth) ltd by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other small companies, companies in UB9 area or any other competitors across 12 key performance metrics.
equity real estate (rushworth) ltd Ownership
EQUITY REAL ESTATE (RUSHWORTH) LTD group structure
Equity Real Estate (Rushworth) Ltd has no subsidiary companies.
Ultimate parent company
HMAF HOLDINGS LTD
#0114615
1 parent
EQUITY REAL ESTATE (RUSHWORTH) LTD
10214025
equity real estate (rushworth) ltd directors
Equity Real Estate (Rushworth) Ltd currently has 2 directors. The longest serving directors include Mr Salim Noorbhai (Nov 2019) and Mrs Fatima Hamid (Jan 2024).
| officer | country | age | start | end | role |
|---|---|---|---|---|---|
| Mr Salim Noorbhai | United Kingdom | 55 years | Nov 2019 | - | Director |
| Mrs Fatima Hamid | England | 48 years | Jan 2024 | - | Director |
P&L
December 2023turnover
1.2m
+8%
operating profit
-900
0%
gross margin
17%
-1.39%
turnover
Turnover, or revenue, is the amount of sales generated by a company within the financial year.
Balance Sheet
December 2023net assets
-20.5k
+0.05%
total assets
679k
0%
cash
0
0%
net assets
Total assets minus all liabilities
equity real estate (rushworth) ltd company details
company number
10214025
Type
Private limited with Share Capital
industry
82990 - Other business support service activities n.e.c.
incorporation date
June 2016
age
9
incorporated
UK
ultimate parent company
accounts
Unaudited Abridged
last accounts submitted
December 2023
previous names
N/A
accountant
-
auditor
-
address
7 poplar road, denham, uxbridge, UB9 4AN
Bank
-
Legal Advisor
-
equity real estate (rushworth) ltd Charges & Mortgages
A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.
We did not find charges/mortgages relating to equity real estate (rushworth) ltd.
equity real estate (rushworth) ltd Capital Raised & Share Issues BETA
When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.
Click to start generating capital raising & share issue transactions for EQUITY REAL ESTATE (RUSHWORTH) LTD. This can take several minutes, an email will notify you when this has completed.
equity real estate (rushworth) ltd Companies House Filings - See Documents
| date | description | view/download |
|---|
